Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.29% first-year return on $145k initial cash invested.
-5.29%
Cash On Cash
5%
Cap Rate
0.86
DSCR
$5,637
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,028
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,637
Total Expenses
$6,274
Mortgage P&I
52%
$2,923
Property Taxes
8%
$436
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$846
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,409